[COMPUGT] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/04 30/06/03 CAGR
Revenue 686,974 586,577 440,644 60,815 0 0 0 -
PBT 1,608 25,802 1,966 1,201 0 -86,576 -27,294 -
Tax -1,375 -2,363 -1,095 -1,843 0 -49 -691 13.30%
NP 233 23,439 871 -642 0 -86,625 -27,985 -
-
NP to SH -240 12,943 871 -642 0 -86,625 -27,985 -57.84%
-
Tax Rate 85.51% 9.16% 55.70% 153.46% - - - -
Total Cost 686,741 563,138 439,773 61,457 0 86,625 27,985 78.75%
-
Net Worth 216,900 190,932 136,297 14,748 0 -563,167 -474,285 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/04 30/06/03 CAGR
Net Worth 216,900 190,932 136,297 14,748 0 -563,167 -474,285 -
NOSH 2,410,000 2,121,475 136,093 14,826 128,578 128,577 128,532 70.23%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/04 30/06/03 CAGR
NP Margin 0.03% 4.00% 0.20% -1.06% 0.00% 0.00% 0.00% -
ROE -0.11% 6.78% 0.64% -4.35% 0.00% 0.00% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/04 30/06/03 CAGR
RPS 28.51 27.65 323.78 410.17 0.00 0.00 0.00 -
EPS -0.01 0.61 0.64 -4.33 0.00 -67.37 -21.80 -75.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 1.0015 0.9947 0.00 -4.38 -3.69 -
Adjusted Per Share Value based on latest NOSH - 14,837
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/04 30/06/03 CAGR
RPS 11.35 9.69 7.28 1.01 0.00 0.00 0.00 -
EPS 0.00 0.21 0.01 -0.01 0.00 -1.43 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0358 0.0316 0.0225 0.0024 0.00 -0.0931 -0.0784 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/04 30/06/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/06/04 30/06/03 -
Price 0.12 0.14 0.12 0.01 0.18 0.18 0.18 -
P/RPS 0.42 0.51 0.04 0.00 0.00 0.00 0.00 -
P/EPS -1,205.00 22.95 18.75 -0.23 0.00 -0.27 -0.83 274.87%
EY -0.08 4.36 5.33 -433.00 0.00 -374.29 -120.96 -73.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.56 0.12 0.01 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/04 30/06/03 CAGR
Date 23/02/09 22/02/08 13/02/07 22/02/06 30/08/05 30/08/04 28/08/03 -
Price 0.17 0.12 0.12 0.17 0.18 0.18 0.18 -
P/RPS 0.60 0.43 0.04 0.04 0.00 0.00 0.00 -
P/EPS -1,707.08 19.67 18.75 -3.93 0.00 -0.27 -0.83 299.34%
EY -0.06 5.08 5.33 -25.47 0.00 -374.29 -120.96 -74.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.33 0.12 0.17 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment